AMERICAN ASSOCIATION OF WINE ECONOMISTS

Similar documents
Purchasing French Oak Barrels Fluctuating exchange rates and dynamic discounting drive ordering decisions

Wine Futures: Pricing and Allocation as Levers against Quality Uncertainty

QUARTELY MAIZE MARKET ANALYSIS & OUTLOOK BULLETIN 1 OF 2015

Economic Contributions of the Florida Citrus Industry in and for Reduced Production

FACTORS DETERMINING UNITED STATES IMPORTS OF COFFEE

Whether to Manufacture

2016 China Dry Bean Historical production And Estimated planting intentions Analysis

Peet's Coffee & Tea, Inc. Reports 62% Increase in Second Quarter 2008 Diluted Earnings Per Share

Chapter 3. Labor Productivity and Comparative Advantage: The Ricardian Model. Pearson Education Limited All rights reserved.

The Economic Impact of the Craft Brewing Industry in Maine. School of Economics Staff Paper SOE 630- February Andrew Crawley*^ and Sarah Welsh

Buying Filberts On a Sample Basis

Preview. Introduction (cont.) Introduction. Comparative Advantage and Opportunity Cost (cont.) Comparative Advantage and Opportunity Cost

The connoisseurs choice for a portfolio with Fine French Wines

Chapter 3. Labor Productivity and Comparative Advantage: The Ricardian Model

Preview. Chapter 3. Labor Productivity and Comparative Advantage: The Ricardian Model

Preview. Introduction. Chapter 3. Labor Productivity and Comparative Advantage: The Ricardian Model

The University of Georgia

Team Harvard Ecureuils Harvard University

Dairy Market. June 2016

Is Fair Trade Fair? ARKANSAS C3 TEACHERS HUB. 9-12th Grade Economics Inquiry. Supporting Questions

Results from the First North Carolina Wine Industry Tracker Survey

2016 STATUS SUMMARY VINEYARDS AND WINERIES OF MINNESOTA

Chapter 3 Labor Productivity and Comparative Advantage: The Ricardian Model

TexaS Wine Journal. Category Report Merlot

The 2006 Economic Impact of Nebraska Wineries and Grape Growers

OREGON WINE COUNTRY PLATES TOURISM PROMOTION DISTRIBUTION GUIDELINES

Dairy Market. Overview. Commercial Use of Dairy Products

Growing divergence between Arabica and Robusta exports

Assessment of Management Systems of Wineries in Armenia

IN THIS ISSUE FEBRUARY Financial Calendar: Late September 2014 Annual Results Announced. 26 March 2014 Interim Results Announced

Overview of the Manganese Industry

Preview. Introduction. Chapter 3. Labor Productivity and Comparative Advantage: The Ricardian Model

Raymond James 33 rd Annual Institutional Investors Conference March 5, DineEquity, Inc. All rights reserved.

Get Schools Cooking Application

COMMISSION OF THE EUROPEAN COMMUNITIES. Proposal for a COUNCIL REGULATION

(A report prepared for Milk SA)

HONDURAS. A Quick Scan on Improving the Economic Viability of Coffee Farming A QUICK SCAN ON IMPROVING THE ECONOMIC VIABILITY OF COFFEE FARMING

OF THE VARIOUS DECIDUOUS and

The Roles of Social Media and Expert Reviews in the Market for High-End Goods: An Example Using Bordeaux and California Wines

Supply & Demand for Lake County Wine Grapes. Christian Miller Lake County MOMENTUM April 13, 2015

Canada-EU Free Trade Agreement (CETA)

Chapter 3. Labor Productivity and Comparative Advantage: The Ricardian Model

QUARTERLY REVIEW OF THE PERFORMANCE OF THE DAIRY INDUSTRY 1

Dairy Outlook. December By Jim Dunn Professor of Agricultural Economics, Penn State University. Market Psychology

Vineyard Cash Flows Tremain Hatch

much better than in As may be seen in Table 1, the futures market prices for the next 12 months

2. The proposal has been sent to the Virtual Screening Committee (VSC) for evaluation and will be examined by the Executive Board in September 2008.

The Future of the Confectionery Market in South Africa to 2019

THE ECONOMIC IMPACT OF THE WINE AND GRAPE INDUSTRY IN CANADA 2015

UNPARALLED VINEYARD & WINERY OPPORTUNITY

MBA 503 Final Project Guidelines and Rubric

Fairtrade Policy. Version 2.0

AWRI Refrigeration Demand Calculator

Fromage Frais and Quark (Dairy and Soy Food) Market in Australia - Outlook to 2020: Market Size, Growth and Forecast Analytics

MGEX Spring Wheat 2013

Acreage Forecast

Dairy Market R E P O R T

THIS REPORT CONTAINS ASSESSMENTS OF COMMODITY AND TRADE ISSUES MADE BY USDA STAFF AND NOT NECESSARILY STATEMENTS OF OFFICIAL U.S.

UPPER MIDWEST MARKETING AREA THE BUTTER MARKET AND BEYOND

QUESTIONS FOR REFLECTION: VISUAL 4.1 WHY DID THE COLONISTS PROSPER BETWEEN 1585 AND 1763?

ECONOMIC IMPACT OF LEGALIZING RETAIL ALCOHOL SALES IN BENTON COUNTY. Produced for: Keep Dollars in Benton County

Wine Clusters Equal Export Success

Retailing Frozen Foods

Economics 452 International Trade Theory and Policy Fall 2013

Demand, Supply and Market Equilibrium. Lecture 4 Shahid Iqbal

J / A V 9 / N O.

MARKET ANALYSIS REPORT NO 1 OF 2015: TABLE GRAPES

MARKET NEWSLETTER No 93 April 2015

Chapter 1: The Ricardo Model

Making Money by Making Wine: West Coast and Eastern Comparisons V&WM 2: by Carl R. Dillon, Justin R. Morris and Carter Price

Recent U.S. Trade Patterns (2000-9) PP542. World Trade 1929 versus U.S. Top Trading Partners (Nov 2009) Why Do Countries Trade?

International Journal of Business and Commerce Vol. 3, No.8: Apr 2014[01-10] (ISSN: )

Technical Memorandum: Economic Impact of the Tutankhamun and the Golden Age of the Pharoahs Exhibition

COMPARISON OF CORE AND PEEL SAMPLING METHODS FOR DRY MATTER MEASUREMENT IN HASS AVOCADO FRUIT

Work Sample (Minimum) for 10-K Integration Assignment MAN and for suppliers of raw materials and services that the Company relies on.

RIZE ONE 3D PRINTER SPEEDS PART TURNAROUND 20%, SAVES MILLIONS FOR CONSUMER PACKAGED GOODS MANUFACTURER

Networkers Business Update. December 2014

The aim of the thesis is to determine the economic efficiency of production factors utilization in S.C. AGROINDUSTRIALA BUCIUM S.A.

Sample. TO: Prof. Hussain FROM: GROUP (Names of group members) DATE: October 09, 2003 RE: Final Project Proposal for Group Project

Napa Valley Vintners Teaching Winery Napa Valley College Marketing and Sales Plan February 14, 2018

Volume 30, Issue 1. Gender and firm-size: Evidence from Africa

Napa County Planning Commission Board Agenda Letter

Dairy Market. May 2017

North America Ethyl Acetate Industry Outlook to Market Size, Company Share, Price Trends, Capacity Forecasts of All Active and Planned Plants

Grape Growers of Ontario Developing key measures to critically look at the grape and wine industry

Dairy Market. July The U.S. average all-milk price rose by $0.20 per hundredweight in May from a

The Economics Surrounding Premium Wine Production

An Examination of operating costs within a state s restaurant industry

Grocery Operations. Wine in Grocery April 25, Chris Dini Director of Grocery Operations

2011 Regional Wine Grape Marketing and Price Outlook

Mango Retail Performance Report 2017

STATE OF THE VITIVINICULTURE WORLD MARKET

Notes on the Philadelphia Fed s Real-Time Data Set for Macroeconomists (RTDSM) Capacity Utilization. Last Updated: December 21, 2016

1/17/manufacturing-jobs-used-to-pay-really-well-notanymore-e/

Candidate Agreement. The American Wine School (AWS) WSET Level 4 Diploma in Wines & Spirits Program PURPOSE

Dairy Market R E P O R T

2017 WINE INDUSTRY HOW DOES YOUR BUSINESS COMPARE? FINANCIAL BENCHMARKING SURVEY EXECUTIVE SUMMARY

Fairtrade. What it has to offer and how we can use it

The Future of the Still & Sparkling Wine Market in Poland to 2019

EU Sugar Market Report Quarterly report 04

Transcription:

AMERICAN ASSOCIATION OF WINE ECONOMISTS AAWE WORKING PAPER No. 212 Economics ANALYZING BARREL PURCHASING DECISIONS ON WINERY COSTS Eric Sims and Sarah Quintanar Feb 2017 www.wine-economics.org

AAWE Working Papers are circulated for discussion and comment purposes. They have not been subject to a peer review process. The views expressed herein are those of the author(s) and do not necessarily reflect the views of the American Association of Wine Economists AAWE. 2017 by the author(s). All rights reserved. Short sections of text, not to exceed two paragraphs, may be quoted without explicit permission provided that full credit, including notice, is given to the source.

Structured Abstract Purpose: Analyzing Barrel Purchasing Decisions on Winery Costs Eric N. Sims, Continuum Estate eric@continuumestate.com Sarah Quintanar, University of Arkansas at Little Rock smquintanar@ualr.edu French Oak barrels are considered a vital input for the finest wines, and comprise a very large portion of wine production costs. Wineries in the United States purchase French oak barrels priced in Euros, and have the opportunity to pay for their barrels early, in April, with a discount or in September with no discount. Given the inherent complexities in fluctuating exchange rates and limited resources of the average winery, little consideration has been placed on this purchasing decision despite potentially large cost implications. Design/methodology/approach: The present work analyzes historical and barrel-specific data over the last fifteen years to find a huge monetary advantage to early purchasing and obtaining the price discount, even accounting for exchange rate volatility and opportunity costs. Barrel-specific prices were obtained from Continuum Estate in Napa, California, though the authors provide detailed analysis and a broader interpretation to aid in practical decisions of typically structured wineries in the United States. Findings: Early purchasing of French oak barrels over the past fifteen years, accounting for lost interest, would have decreased average winery costs by over $60,000 as compared to paying upon delivery. For larger producing-wineries, this savings is even more pronounced. Originality/value: This is the first paper to investigate the existence of an optimal decision rule regarding the purchasing of wine barrels, a vital input to wine production. This is of interest to not only those involved in the growing industry of wine-making, media and wine connoisseurs, but also to any similarly structured firm facing early commitments at a reduced price. Keywords: early pay discounts, wine, input prices, cost minimization JEL Codes: L66, D24, G13

In wine, there s truth. Pliny the Elder, Natural History Neither do men pour new wine into old wineskins. If they do, the skins will burst, the wine will spill, and the wineskins will be ruined. Instead, they pour new wine into new wineskins, and both are preserved." Matthew 9:17 I. Introduction As a producer of any good or service, one s all-encompassing goal is generally to maximize profit, which oftentimes comes in the form of minimizing cost. In some industries it is fairly straightforward to do so just by having a strong understanding of the product that you are producing and its accompanying inputs and technologies. However, in the wine industry, these decisions are increasingly complex given exchange rate volatility and limited resources of small wineries, as well as the rising costs of oak barrels for reasons related to barrel production and use elsewhere (Stamp, 2015). Despite acknowledging the importance of barrel purchasing decisions in operating a successful winery, little to no attention has been paid to timing of purchasing within academic or practitioner publications. Instead, authors have focused on storage costs, barrel type, and quality rating implications (Noparumpa, et al., 2015; Stamp, 2015). This paper is the first to utilize data and systematically analyze the timing of this purchasing. Wineries have the option to pay for their barrels in advance with a discount, or upon delivery for full price. This choice depends not only on the discount, but since French oak barrels are purchased in euros, exchange rates also impact the real cost. Utilizing fifteen years of price data for a specific custom made barrel, the current paper analyzes costs of purchasing the same type of barrel over time. This barrel is

specifically made for winemaker Tim Mondavi, and provides a reliable starting point for the long-term analysis of understanding the expense of barrel purchasing. From these initial values, the analysis extrapolates to other similar firms decisions using exchange rate data over the same time period. Research within the context of the wine industry is not novel: questions range from understanding the impact of quality ratings on price, validity and robustness of quality ratings, as well as traditional economic concepts as applied to wine. For example, researchers have found expert ratings to be highly correlated with quality ratings of self-reported wine connoisseurs (Schiefer & Fischer, 2008) and that engaging in wine futures to mitigate risk results in premiums (Noparumpa, et al., 2015). Broader scale analyses find higher quality wines have a lower exchange rate pass-through in the Argentinian wine market (Chen & Juvenal, 2016). Relatedly, evidence exists that there is a premium to higher quality in firms export decisions for Champagne producers (Crozet, et al., 2011). II. The Wine Industry In order to consider the impact of exchange rates and the early-pay discounts on costs, the present work focuses on wineries within the United States, which produce approximately 8% of the world s wine. There are 7,061 bonded wineries in the United States of America and 2,885 of those are found in California (Wine Business Monthly 2016). Production in the U.S. has broadened however, with over 600 wineries in Washington and 439 in Oregon (Wine Business Monthly 2016). The majority of these wineries produce fine wines and use French oak barrels in the production process. In fact, French oak barrels are the overwhelming favorite with 63 percent of all new barrel purchases (Wine Business Monthly 2016), and 170,000 barrels imported annually

to the U.S. (communication with Union of Barrel Makers, 2016). Though there are unlimited opinions given what makes a great wine superior, one almost universally agreed upon component of fine wine is French oak barrels, which are expensive. For example, a single Taransaud T5 barrel was 1,500 in 2016 (if you were lucky enough to be allocated any). Much of the complexity of purchasing barrels comes from staffing at a typical small winery. The professional staff of a 10,000 case winery typically includes a Winemaker, Viticulturist, Salesperson, and Accountant. Wineries who purchase these barrels could employ winery accountants or controllers to develop a working knowledge of Euro exchange rates and hedging strategies to be used in this once a year transaction. However, given the resource constraints regarding finance decisions for the average winery, this is impractical, and barrel decisions become a small part of an annual procedure where one employee is responsible for a wide variety of financial decisions. This paper seeks a simple and consistent tactic which could be utilized by wineries without the resources to make an independent annual decision regarding when to pay for their barrels. This solution could be used annually to minimize costs over time. Consider a typical small single vineyard wine and its barrel requirements. A typical 228 litre (60 gallon) wine barrel will hold 25 cases of wine. A high-end luxury cuvee of 1,000 cases of wine would require 40 barrels per year assuming one hundred percent new oak. At 929 per Taransaud Ref 102 barrel it would cost the winery 37,160 for barrels (assuming 100 percent new oak) in 2016. Roughly, $40,000 a year is not worth adding a hedging expert. But, it is worth seeking a simple repeatable tactic. A 1,000 case blend or winery is not uncommon. Each Year the Wine Spectator publishes the influential Top 100 wines of the year. For 2016 the top five wines from around the world were: first 2013 Lewis Napa Valley Cabernet (1,600 cases), second 2014 Domaine Serene Oregon Chardonnay (2,000 cases), third 2014 Beaux Freres

Oregon Pinot Noir (2,405 cases), forth 2013 Chateau Climens Barsac France (1,417 cases), and fifth Producttori de Barbaresco Asili Italy (1,110 cases). All examples of wineries similar in size to our 1,000 case example analyzed in this paper Wineries have a few options of how to purchase their barrels. Tonnelleries (coopers) send out order forms in January and February for barrels to be delivered in August. All prices are denominated in Euros, generally with a discount for paying early. For example, Artisan Barrels & Tanks, Inc. Pricing Catalog 2016 states 3% discount for all Rousseau barrels orders placed by April 1 st, 2016 and delivered by June 15, 2016. Net 30 days. Bouchard Cooperages, representing the coopers Billon and DAMY grants a 50 Euro per barrel discount (6%) for orders placed by April 15 and delivered by July 1. Barrels are typically delivered at the end of summer, just before the grape harvest begins. The first option for purchasing barrels is to purchase barrels and pay early with the discount. Another standard option is to pay thirty days after delivery; usually the end of September. 1 The present estimates assume a 5% discount rate; a mid-range estimate for savings by paying early. The purpose of the current work is to address this extremely important, and yet, minimally discussed question: is there a simple tactic or rule to purchase barrels and minimize costs? More specifically, using historical price patterns, what would have been the most cost effective if a winery had a single tactic and pursued it every year? These questions are made more complicated in application given the infrequency of foreign transaction, lack of institutional knowledge, plus the exchange rate volatility and high cost of French oak barrels. 2 1 Some barrel producers also offer the option of a mixed strategy which includes some proportion of purchasing now and some later. In the interest of brevity the current paper does not consider the implications of this mixed strategy since it is not substantially different than those results discussed herein. 2 The authors are thankful for feedback from colleagues suggesting another, more technical approach, which utilizes the forward market to inform exchange rate expectations in September. The present paper does not include this type of analysis given the goal to present a straightforward tactic for purchasing barrels. An interesting future question is

III. Analysis The present analysis approaches this question in a specific real-world applied framework; utilizing barrel prices paid by Robert Mondavi Winery and Continuum Estates in Napa Valley. Both of these high-end wineries feature Tim Mondavi, the son of ledged Robert Mondavi, as the primary Winemaker. A bottle of Continuum sells for over $200. Since 2001 Tim Mondavi has purchased a custom barrel; in terms of cooper, forest, toast and shape. It is the Taransaud Ref 102 barrel, considered vital to producing the high-quality red wine flavor of these wineries (Penn, 2003). Figure 1 depicts the movement of actual per-barrel prices for Continuum Estate. 3 Note that this barrel price should be a good proxy for any related French oak barrel widely used in the United States wine industry, even if others choose different barrel types or styles. Prices likely move in the same direction over the time period. Secondly, the euro-dollar exchange rate must be considered over time to see how the foreign currency market impacts this decision strategy. 4 [FIGURE 1 HERE] As mentioned in the previous section, the winery has two options for what method to pursue in terms of purchasing their barrels: buy at a discount in April, pay in September, pay in October after delivery. It is important to note that in opposition to other goods and services, the price of these barrels does not change over one year: the catalog price and quoted discount are constant throughout a given season (year). In discussions of purchasing, especially for wine, storage costs likely the impact of such a rule in comparison with what is adopted here, while considering any additional time costs of either strategy. 3 Provided through personal communication with staff at the winery. 4 Note that Chen and Juvenal (2016) find that higher priced (and quality) wines have lower pass-through. This is relevant insofar as future sales price impacts a winery s decision about whether and how many barrels to purchase and if those results correspond to barrels themselves.

are substantive. However, in the present setting, wineries receive their barrels at the same time regardless of if they pay early or upon delivery. Thus, there are no additional storage costs when buying early.

Figure 2 depicts the annual costs of each strategy for the hypothetical winery which purchases 100 French oak barrels at historic Robert Mondavi Winery and Continuum Estate prices. 5 Note that no single strategy is always optimal from year to year, however, the discounted real price in April is, on average, significantly lower than the other two options. Even when it is more expensive, the difference is not extremely large, especially compared to the differences in other years when it is the cheaper option. [FIGURE 2 HERE] To provide a more comprehensive estimate, Table 1 provides calculations for the total cost of each tactic over these fifteen years, utilizing the same data as found in 5 This number will vary from winery to winery, but 100 provides estimates that mirror cooperage needs of a relatively small winery which is likely too small to hire a CFO or comptroller with the specific responsibility to hedge.

Figure 2. The table below illustrates the huge advantage over time of paying in April and receiving a discount. For simplicity, the first column estimates assume the firm has no other options for the money used in the early purchasing. However, Column 2 includes an estimate of opportunity cost for the winery: the interest they could have earned if the barrel funds were spent on a 3 month CD to earn interest. Even including this foregone interest earnings, and then purchasing later, the overall savings is roughly $60,000 for purchasing in April with a discount. For the average winery, this amount of money is nontrivial. [TABLE 1 HERE] For 2016, the barrels utilized by Continuum cost 929 Euros. If the winery had followed our purchasing rule based on the previous 15 years of data (again, assuming purchase 100 barrels), the winery would have saved about $4,000 in that year alone. This comes to a savings of approximately 4% in barrel costs. IV. Conclusion This paper is the first systematic analysis of the timing of barrel payments for U.S. wineries. Wineries in the United States purchase French Oak barrels priced in Euros, and have the opportunity to pay for their barrels early, in April, with a discount or in September with no discount. Given the inherent complexities in fluctuating exchange rates and limited resources of the average winery, little consideration has been placed on this purchasing decision despite potentially large monetary implications. Based on the last fifteen years, an average U.S. winery buying French Oak barrels would have saved roughly $60,000 by taking advantage of the earlypurchase discount. Applying this procedure to 2016 remains consistent in a savings of about 4% of barrel purchase costs.

In addition to the financial advantage to purchasing early there are a number of nonpecuniary advantages to buying barrels early. In February 2015 the nine-month labor conflict at U.S. West Coast ports between the Pacific Maritime Association (PMA) and the International Longshore and Warehouse Union (ILWU) ended. Many barrels shipped to Long Beach, Oakland, Portland and Tacoma were not available for the 2014 harvest. This impacted California, Oregon, and Washington wineries. Those wineries that took early delivery in 2014 avoided the port strike. Demand for high-quality wine barrels far exceeds supply. French Oak forests and tree falling permits are limited and the three to five year drying process disconnects current supply and demand. On top of growing fine wine demand there are now many more uses for oak ageing like whiskey, small-batch bourbon, vodka, gin, and beer (Adamian, 2014). Even non-traditional uses such as pickles, ice cream, chocolate, and maple-syrup makers are demanding fine oak barrels. Early ordering assures the winery of getting the barrels they want, and there are no additional storage costs since barrels are delivered at the same time. Continuum Estate in Napa is a high-end example of a California winery, though its barrel choice and production decisions can easily be extended to other similar wineries in the United States and beyond. Future work will explore the external validity of these choices more broadly to lower quality commercial wineries as well.

References Adamian, J. (2014). Barrel Aging Is So Hot Right Now (Too Bad There Aren t Enough Barrels). Modern Farmer. (June 30, 2014). Anon., n.d. About the United States Wine and Grape Industry: General Industry Stats 2014. [Online] Available at: http://wineamerica.org/policy/by-the-numbers [Accessed 26 September 2016]. Chen, N. & Juvenal, L., 2016. Quality, trade, and exchange rate pass-through. Journal of International Economics, 100, 61-80 Crozet, M., Head, K. & Mayer, T., 2011. Quality sorting and trade: Firm-level evidence for French wine. The Review of Economic Studies, 79(2), 609-644 Noparumpa, T., Kazaz, B. & Webster, S., 2015. Wine Futures and Selling Under Quality Uncertainty. Manufacturing & Service Operations Management, 17(3), 411-426. Schiefer, J. & Fischer, C., 2008. The gap between wine expert ratings and consumer preferences: Measures, determinants and marketing implications. International Journal of Wine Business, 20(4), 335-351 Stamp, C., 2015. The Economics of Wine Barrels: How to Determine the Effect of Barrel Choices on Profits. Wines and Vines, August, 54-57. Wine Spectator (2016). Top 100. Wine of the Year.

Figure 1. Advertised barrel prices (as quoted in euros) for the Taransaud Ref 102 barrel 1,000.00 900.00 800.00 700.00 600.00 500.00 400.00 300.00 200.00 100.00 - Barrel Price Over Time

Figure 2. Time Series of Barrel Costs $130,000 $120,000 $110,000 $100,000 $90,000 $80,000 $70,000 $60,000 $50,000 $40,000 April Discounted Purchase Due 1st of September Due 1st of October 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 Table 1. Difference in Cost by Barrel Payment Decision Pay in April vs. Pay in September Payment Difference Including Foregone Interest (3 month CD) Payment Difference (Sept. April) Pay in April vs. Pay in October Payment Difference Including Foregone Interest (6 month CD) Payment Difference (Oct. April) 2001 $(1,207.57) $(1,506.03) $(1,864.57) $(2,461.50) 2002 $10,143.18 $9,856.06 $10.418.38 $9,844.13 2003 $4,329.85 $3,967.72 $9,271.85 $8,547.60 2004 $3,248.00 $2,838.36 $4,963.00 $4,143.72 2005 $538.65 $107.76 $(2,646.35) $(3,508.12) 2006 $9,880.05 $9,462.91 $8,919.09 $8,084.81 2007 $7,044.62 $6,565.92 $11,568.62 $10,611.22 2008 $(2,027.52) $(2,616.65) $(6,304.32) $(7,482.58) 2009 $14,015.43 $13,505.79 $15,837.93 $14,818.65 2010 $43.74 $(474.44) $7,544.34 $6,507.98 2011 $7,029.67 $6,474.85 $(883.41) $(1,993.05) 2012 $(626.46) $(1,161.69) $1,894.62 $824.17 2013 $8,473.80 $7,943.19 $11,797.20 $10,735.97 2014 $127.60 $(448.82) $(4,378.00) $(5,530.84) 2015 $9,148.38 $8,689.62 $8,403.04 $7,485.53 Total $70,161.43 $63,204.55 $74,541.43 $60,627.68